[M&G] QoQ Quarter Result on 31-Oct-2012 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 211.64%
YoY- 228.9%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 72,563 93,823 99,096 97,953 86,820 91,497 98,094 -18.22%
PBT 8,215 4,594 7,926 10,679 4,925 6,382 7,143 9.77%
Tax -1,963 -1,702 -1,591 -2,425 -4,911 -272 -1,788 6.42%
NP 6,252 2,892 6,335 8,254 14 6,110 5,355 10.88%
-
NP to SH -20,763 733 1,970 2,819 -2,525 2,293 1,741 -
-
Tax Rate 23.90% 37.05% 20.07% 22.71% 99.72% 4.26% 25.03% -
Total Cost 66,311 90,931 92,761 89,699 86,806 85,387 92,739 -20.05%
-
Net Worth 13,064,536 21,248,854 20,827,535 202,244 124,735 196,471 188,482 1591.75%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 13,064,536 21,248,854 20,827,535 202,244 124,735 196,471 188,482 1591.75%
NOSH 411,481 407,222 386,274 380,945 388,461 382,166 378,478 5.73%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 8.62% 3.08% 6.39% 8.43% 0.02% 6.68% 5.46% -
ROE -0.16% 0.00% 0.01% 1.39% -2.02% 1.17% 0.92% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 17.63 23.04 25.65 25.71 22.35 23.94 25.92 -22.67%
EPS -4.97 0.18 0.51 0.74 -0.65 0.60 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 31.75 52.18 53.919 0.5309 0.3211 0.5141 0.498 1499.96%
Adjusted Per Share Value based on latest NOSH - 380,945
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.26 4.22 4.46 4.40 3.90 4.11 4.41 -18.25%
EPS -0.93 0.03 0.09 0.13 -0.11 0.10 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8747 9.5549 9.3654 0.0909 0.0561 0.0883 0.0848 1591.14%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.375 0.36 0.37 0.35 0.38 0.40 0.38 -
P/RPS 2.13 1.56 1.44 1.36 1.70 1.67 1.47 28.07%
P/EPS -7.43 200.00 72.55 47.30 -58.46 66.67 82.61 -
EY -13.46 0.50 1.38 2.11 -1.71 1.50 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.66 1.18 0.78 0.76 -94.44%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/09/13 26/06/13 27/03/13 17/12/12 28/09/12 27/06/12 30/03/12 -
Price 0.41 0.40 0.38 0.34 0.37 0.38 0.41 -
P/RPS 2.32 1.74 1.48 1.32 1.66 1.59 1.58 29.21%
P/EPS -8.13 222.22 74.51 45.95 -56.92 63.33 89.13 -
EY -12.31 0.45 1.34 2.18 -1.76 1.58 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.64 1.15 0.74 0.82 -94.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment